DCF Valuation
HORNBACH Holding AG & Co. KGaA (HBBHF) DCF Valuation
The estimated DCF fair value of one HORNBACH Holding AG & Co. KGaA (HBBHF) share is $236.46.
DCF fair value
$236.46
Market price
—
Upside / downside
—
Prefer the inverse question? See what growth rate the market is pricing into HBBHF →
HORNBACH Holding AG & Co. KGaA (HBBHF) DCF valuation FAQ
What is the DCF fair value of HORNBACH Holding AG & Co. KGaA (HBBHF)?
The discounted-cash-flow model estimates the intrinsic fair value of one HORNBACH Holding AG & Co. KGaA (HBBHF) share at $236.46, based on a 10-year projection of its cash flows converging to Damodaran industry averages.
How is the HBBHF DCF value calculated?
It is a 10-year discounted-cash-flow estimate built from HORNBACH Holding AG & Co. KGaA's reported fundamentals, with terminal assumptions anchored to Damodaran NYU industry datasets. The market price refreshes daily; the DCF fair value updates when HORNBACH Holding AG & Co. KGaA files a new quarterly or annual report.
How this HBBHF valuation is built
The model projects ten years of HORNBACH Holding AG & Co. KGaA's free cash flow to the firm and discounts each year at its own cost of capital. Rather than assuming today's growth and margins persist forever, a moat-scoring step — weighing HORNBACH Holding AG & Co. KGaA's ROIC-versus-WACC spread, gross-margin trend, and reinvestment efficiency — decides how many years the business holds its edge before its economics mean-revert toward the Damodaran NYU benchmarks for its industry.
WACC is rebuilt each year from an unlevered-then-relevered beta and the company's evolving capital structure; terminal value uses the Gordon growth model with a reinvestment rate tied to the return earned on new capital (goodwill stripped out to reflect operating efficiency). Every assumption — growth, margins, tax, leverage, convergence timing — is editable, and running the full interactive model adds a 10,000-draw Monte Carlo simulation and WACC-versus-terminal-growth sensitivity heatmaps.
The market price refreshes daily; the DCF fair value updates when HORNBACH Holding AG & Co. KGaA files a new quarterly or annual report. For educational/informational purposes only — not investment advice. Last updated 2026-10-01.